35173 Grove TrlFallbrookCA92028
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fallbrook at 35173 Grove Trl, Fallbrook, CA, 92028 offers a 7.71% rental yield on a $539,000 purchase with $3,463/mo rent. Total monthly income registers $3,463/mo, and a $2,638/mo payment leaves $129/mo available for distribution. Annual cash flow reaches $1,545/yr on $177,331 to close, and return on cash invested stands at 20.93% in year one. Equity gained on principal adds $3,478/yr while 5% annual appreciation supports $148,916 over five years. Portfolio math shows five-year ROI at 108.29% and total cumulative return in cash at $192,024. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,463/mo property income against a $2,638/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92028, Fallbrook, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,960 (100%) |
| Owner Occupied HU | 13,007 (68.6%) |
| Renter Occupied HU | 4,967 (26.2%) |
| Vacant Housing Units | 986 ( 5.2%) |
| Median Home Value | $873,069 |
| Average Home Value | $950,504 |
Housing Distribution
Address Breakdown
Residential
18,715
Single Family
16,522
Multi-Family
2,193
Businesses
798
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ivelina Kalcheva • Ivelina Kalcheva, Broker
Mls Name: CRMLS
Mls ID: #NDP2508538